Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.21% first-year return on $354k initial cash invested.
-19.21%
Cash On Cash
2.34%
Cap Rate
0.37
DSCR
$7,351
Rent
-$5,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,351 income − $13,016 expenses = $5,665 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,351
Total Expenses
$13,016
Mortgage P&I
115%
$8,487
Property Taxes
3%
$224
Home Insurance
8%
$560
HOA
3%
$216
Property Management
15%
$1,103
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,838